[PANTECH] QoQ Cumulative Quarter Result on 28-Feb-2019 [#4]

Stock
[PANTECH] PANTECH GROUP HOLDINGS BHD
Announcement Date
24-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
28-Feb-2019 [#4]
Profit Trend
QoQ- 31.7%
YoY- 1.44%
Quarter Report
Latest QR
Upcoming QR
PANTECH's Result
PANTECH's Financial Summary
View:
Show?
Cumulative Result
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Revenue 458,567 293,055 145,023 609,217 466,604 326,446 178,385 87.54%
PBT 36,447 23,587 14,286 61,625 47,601 33,583 18,663 56.17%
Tax -7,824 -5,230 -3,111 -13,980 -11,423 -8,594 -4,540 43.69%
NP 28,623 18,357 11,175 47,645 36,178 24,989 14,123 60.08%
-
NP to SH 28,623 18,357 11,175 47,645 36,178 24,989 14,123 60.08%
-
Tax Rate 21.47% 22.17% 21.78% 22.69% 24.00% 25.59% 24.33% -
Total Cost 429,944 274,698 133,848 561,572 430,426 301,457 164,262 89.81%
-
Net Worth 607,069 599,404 598,982 585,360 578,561 571,748 564,721 4.93%
Dividend
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Div 11,242 7,492 3,743 14,893 7,491 3,712 - -
Div Payout % 39.28% 40.82% 33.50% 31.26% 20.71% 14.86% - -
Equity
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Net Worth 607,069 599,404 598,982 585,360 578,561 571,748 564,721 4.93%
NOSH 750,671 750,671 750,136 747,857 747,857 747,857 747,259 0.30%
Ratio Analysis
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
NP Margin 6.24% 6.26% 7.71% 7.82% 7.75% 7.65% 7.92% -
ROE 4.71% 3.06% 1.87% 8.14% 6.25% 4.37% 2.50% -
Per Share
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 61.19 39.11 19.37 82.22 62.91 43.96 24.01 86.47%
EPS 3.82 2.45 1.49 6.43 4.88 3.37 1.90 59.22%
DPS 1.50 1.00 0.50 2.01 1.01 0.50 0.00 -
NAPS 0.81 0.80 0.80 0.79 0.78 0.77 0.76 4.33%
Adjusted Per Share Value based on latest NOSH - 747,857
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 53.80 34.38 17.02 71.48 54.75 38.30 20.93 87.53%
EPS 3.36 2.15 1.31 5.59 4.24 2.93 1.66 59.94%
DPS 1.32 0.88 0.44 1.75 0.88 0.44 0.00 -
NAPS 0.7123 0.7033 0.7028 0.6868 0.6788 0.6708 0.6626 4.93%
Price Multiplier on Financial Quarter End Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.48 0.50 0.52 0.54 0.445 0.46 0.605 -
P/RPS 0.78 1.28 2.68 0.66 0.71 1.05 2.52 -54.20%
P/EPS 12.57 20.41 34.84 8.40 9.12 13.67 31.83 -46.14%
EY 7.96 4.90 2.87 11.91 10.96 7.32 3.14 85.81%
DY 3.13 2.00 0.96 3.72 2.27 1.09 0.00 -
P/NAPS 0.59 0.63 0.65 0.68 0.57 0.60 0.80 -18.35%
Price Multiplier on Announcement Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 15/01/20 23/10/19 25/07/19 24/04/19 17/01/19 24/10/18 26/07/18 -
Price 0.495 0.515 0.49 0.575 0.45 0.47 0.605 -
P/RPS 0.81 1.32 2.53 0.70 0.72 1.07 2.52 -53.04%
P/EPS 12.96 21.02 32.83 8.94 9.23 13.97 31.83 -45.03%
EY 7.72 4.76 3.05 11.18 10.84 7.16 3.14 82.06%
DY 3.03 1.94 1.02 3.50 2.24 1.06 0.00 -
P/NAPS 0.61 0.64 0.61 0.73 0.58 0.61 0.80 -16.52%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment